[GADANG] YoY TTM Result on 28-Feb-2021 [#3]

Stock
[GADANG] GADANG HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- -50.86%
YoY- -78.5%
Quarter Report
Latest QR
Upcoming QR
GADANG's Result
GADANG's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 547,023 520,299 666,149 538,014 754,365 684,996 576,071 -0.85%
PBT -17,554 11,390 74,567 20,157 56,193 101,055 144,285 -
Tax -11,047 -16,334 -23,690 -12,841 -23,636 -30,734 -42,221 -20.00%
NP -28,601 -4,944 50,877 7,316 32,557 70,321 102,064 -
-
NP to SH -13,626 -5,747 49,381 6,951 32,336 70,143 101,839 -
-
Tax Rate - 143.41% 31.77% 63.70% 42.06% 30.41% 29.26% -
Total Cost 575,624 525,243 615,272 530,698 721,808 614,675 474,007 3.28%
-
Net Worth 800,867 815,428 844,550 815,428 794,500 734,510 677,738 2.81%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - 5,096 2,184 7,258 7,940 19,765 19,429 -
Div Payout % - 0.00% 4.42% 104.43% 24.56% 28.18% 19.08% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 800,867 815,428 844,550 815,428 794,500 734,510 677,738 2.81%
NOSH 728,061 728,061 728,061 728,060 728,060 661,720 660,014 1.64%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin -5.23% -0.95% 7.64% 1.36% 4.32% 10.27% 17.72% -
ROE -1.70% -0.70% 5.85% 0.85% 4.07% 9.55% 15.03% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 75.13 71.46 91.50 73.90 106.34 103.52 87.55 -2.51%
EPS -1.87 -0.79 6.78 0.95 4.56 10.60 15.48 -
DPS 0.00 0.70 0.30 1.00 1.12 3.00 3.00 -
NAPS 1.10 1.12 1.16 1.12 1.12 1.11 1.03 1.10%
Adjusted Per Share Value based on latest NOSH - 728,060
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 68.30 64.97 83.18 67.18 94.19 85.53 71.93 -0.85%
EPS -1.70 -0.72 6.17 0.87 4.04 8.76 12.72 -
DPS 0.00 0.64 0.27 0.91 0.99 2.47 2.43 -
NAPS 1.00 1.0182 1.0545 1.0182 0.992 0.9171 0.8463 2.81%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.38 0.305 0.385 0.40 0.57 0.595 1.06 -
P/RPS 0.51 0.43 0.42 0.54 0.54 0.57 1.21 -13.39%
P/EPS -20.30 -38.64 5.68 41.90 12.50 5.61 6.85 -
EY -4.93 -2.59 17.62 2.39 8.00 17.82 14.60 -
DY 0.00 2.30 0.78 2.50 1.96 5.04 2.83 -
P/NAPS 0.35 0.27 0.33 0.36 0.51 0.54 1.03 -16.45%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 22/04/24 26/04/23 27/04/22 28/04/21 14/05/20 24/04/19 23/04/18 -
Price 0.39 0.295 0.425 0.425 0.40 0.90 0.83 -
P/RPS 0.52 0.41 0.46 0.58 0.38 0.87 0.95 -9.54%
P/EPS -20.84 -37.37 6.27 44.52 8.78 8.49 5.36 -
EY -4.80 -2.68 15.96 2.25 11.40 11.78 18.65 -
DY 0.00 2.37 0.71 2.35 2.80 3.33 3.61 -
P/NAPS 0.35 0.26 0.37 0.38 0.36 0.81 0.81 -13.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment